5.191
Revenue£M
18.52
19.14
19.19
19.58
19.57
19.72
19.83
20.15
20.73
21.28
5.481
1.68%
1.69%
19
10.65
Revenue growth%
2.72
4.77
2.16
3.79
3.07
2.27
1.22
2.20
0.40
2.71
14.40
2.20
2.49
79
2.62
Gross margin%
17.21
19.79
17.20
16.64
15.68
17.57
15.70
17.39
19.30
20.28
2.75
17.57
17.30
61
20.03
Operating margin%
17.40
15.51
14.97
15.03
13.06
10.18
8.43
8.85
6.44
6.67
7.97
8.43
11.62
62
2.13
Net margin%
19.34
18.18
20.53
20.34
22.91
21.59
23.33
24.22
25.77
23.26
23.11
23.33
22.25
46
12.52
P/E ratio (avg)x
9.738
10.55
11.52
13.45
15.13
15.75
16.97
16.83
17.55
17.71
16.71
16.97
15.44
71
12.41
EV/EBITx
21.45
23.21
26.77
26.87
31.93
32.04
36.11
37.94
39.26
45.97
16.54
37.94
31.99
6
16.59
FCF yield (avg)%
31.70
29.62
32.08
30.04
27.52
25.24
22.43
22.80
20.61
19.04
4.46
22.43
26.38
83
26.34
FCF margin%
20.73
20.48
19.14
19.80
21.34
21.43
22.14
21.58
20.31
22.92
28.44
21.58
21.03
51
0.253
FCF / Net incomex
0.177
0.201
0.225
0.220
0.208
0.207
0.204
0.226
0.230
0.230
1.558
0.226
0.214
94
24.22
ROIC%
10.11
9.07
7.59
8.33
6.06
3.35
2.85
0.95
0.40
1.19
3.85
1.19
4.71
24
29.16
Return on equity%
9.19
10.89
8.56
10.66
12.88
11.40
10.20
7.77
9.74
11.39
27.49
10.20
10.43
88
7.49
Return on assets%
34.02
34.00
35.08
34.22
32.34
30.30
30.02
31.75
31.57
30.99
8.98
30.99
32.04
23
0.15
EPS£
0.09
0.08
0.07
0.07
0.07
0.06
0.07
0.06
0.06
0.06
0.16
(2.60%)
(3.05%)
—
13.84
EPS growth%
14.96
13.63
12.07
12.62
12.27
11.74
10.95
11.36
8.40
7.46
2.51
10.95
11.90
41
0.71
Bookvalue per sh£
0.52
0.57
0.56
0.58
0.53
0.55
0.48
0.48
0.45
0.45
0.39
(3.35%)
(1.10%)
—
0.47
FCF per share£
0.46
0.49
0.47
0.52
0.54
0.57
0.53
0.59
0.55
0.50
0.50
(1.70%)
1.69%
—
0.59
Dividend per sh£
0.59
0.66
0.77
0.80
0.83
0.95
0.98
0.95
0.93
0.97
0.36
3.20%
4.79%
—
7.35
Div yield (avg)%
21.28
20.49
17.75
18.66
15.81
18.62
17.70
16.01
17.33
20.12
7.73
17.70
18.19
28
24.62
Payout ratio%
27.99
26.21
25.78
26.07
23.90
23.42
25.29
26.91
27.00
26.14
4.11
26.14
26.11
59
16.89
Shares (diluted)M
28.60
27.16
28.44
27.48
29.26
33.84
32.77
34.10
34.23
35.98
17.03
4.22%
2.92%
72
15.49
Buyback yield%
0.40
0.91
0.40
0.40
0.40
1.68
4.00
2.22
5.15
2.48
8.92
2.48
1.29
35
0.309
D/E ratiox
2.321
2.211
2.410
2.290
2.294
2.251
2.210
2.212
2.257
2.186
1.583
2.212
2.254
72
10.18
Enterprise value£M
11.52
12.89
13.55
14.86
16.49
18.24
20.35
20.61
23.98
25.37
10.14
9.01%
9.93%
41
10.99
LT debt£M
14.34
14.38
14.56
16.58
17.55
19.31
19.68
19.11
17.84
16.84
13.59
(0.82%)
2.55%
72
Revenue
£21.28M
1.69%
1.00×
Cost of revenue
£14.80M
1.63%
0.99×
Operating expenses
£2.251M
1.24%
0.96×
Goodwill & intangibles
19.14%
Cash and investments
17.14%
Spread over hurdle
81.07%